2011 Form 10-K Financial Statement
#000110465912022684 Filed on March 30, 2012
Income Statement
Concept | 2011 | 2010 Q4 | 2010 |
---|---|---|---|
Revenue | $79.38M | $58.02M | |
YoY Change | 36.82% | -23.47% | |
Cost Of Revenue | $79.48M | $58.11M | |
YoY Change | 36.76% | -23.43% | |
Gross Profit | -$102.0K | -$99.00K | |
YoY Change | 3.03% | 7.61% | |
Gross Profit Margin | -0.13% | -0.17% | |
Selling, General & Admin | |||
YoY Change | |||
% of Gross Profit | |||
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $4.000K | $5.000K | |
YoY Change | -20.0% | 66.67% | |
% of Gross Profit | |||
Operating Expenses | |||
YoY Change | |||
Operating Profit | $5.322M | $4.982M | |
YoY Change | 6.82% | 1.05% | |
Interest Expense | |||
YoY Change | |||
% of Operating Profit | |||
Other Income/Expense, Net | |||
YoY Change | |||
Pretax Income | $5.338M | $5.009M | |
YoY Change | 6.57% | ||
Income Tax | $0.00 | $0.00 | |
% Of Pretax Income | 0.0% | 0.0% | |
Net Earnings | |||
YoY Change | |||
Net Earnings / Revenue | |||
Basic Earnings Per Share | |||
Diluted Earnings Per Share | |||
COMMON SHARES | |||
Basic Shares Outstanding | |||
Diluted Shares Outstanding |
Balance Sheet
Concept | 2011 | 2010 Q4 | 2010 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $2.420M | $2.510M | |
YoY Change | -3.59% | -30.47% | |
Cash & Equivalents | $2.200M | $2.295M | $2.300M |
Short-Term Investments | $220.0K | $220.0K | |
Other Short-Term Assets | $0.00 | $0.00 | |
YoY Change | |||
Inventory | |||
Prepaid Expenses | $1.000K | ||
Receivables | $0.00 | ||
Other Receivables | $0.00 | ||
Total Short-Term Assets | $2.420M | $2.511M | $2.510M |
YoY Change | -3.59% | -30.85% | |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $0.00 | $7.000K | $10.00K |
YoY Change | -100.0% | 0.0% | |
Goodwill | |||
YoY Change | |||
Intangibles | |||
YoY Change | |||
Long-Term Investments | $44.33M | $49.07M | $49.07M |
YoY Change | -9.66% | -8.54% | |
Other Assets | |||
YoY Change | |||
Total Long-Term Assets | $44.33M | $49.08M | $49.08M |
YoY Change | -9.68% | -8.54% | |
TOTAL ASSETS | |||
Total Short-Term Assets | $2.420M | $2.511M | $2.510M |
Total Long-Term Assets | $44.33M | $49.08M | $49.08M |
Total Assets | $46.75M | $51.59M | $51.59M |
YoY Change | -9.38% | -9.95% | |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $20.00K | $54.00K | $50.00K |
YoY Change | -60.0% | ||
Accrued Expenses | $0.00 | $205.0K | $210.0K |
YoY Change | -100.0% | 90.91% | |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | |
YoY Change | |||
Long-Term Debt Due | |||
YoY Change | |||
Total Short-Term Liabilities | $30.00K | $259.0K | $260.0K |
YoY Change | -88.46% | 136.36% | |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $0.00 | $0.00 | |
YoY Change | |||
Other Long-Term Liabilities | $150.0K | $140.0K | |
YoY Change | 7.14% | 7.69% | |
Total Long-Term Liabilities | $150.0K | $144.0K | $140.0K |
YoY Change | 7.14% | 7.69% | |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $30.00K | $259.0K | $260.0K |
Total Long-Term Liabilities | $150.0K | $144.0K | $140.0K |
Total Liabilities | $180.0K | $403.0K | $400.0K |
YoY Change | -55.0% | 66.67% | |
SHAREHOLDERS EQUITY | |||
Retained Earnings | |||
YoY Change | |||
Common Stock | |||
YoY Change | |||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $46.58M | $51.19M | |
YoY Change | |||
Total Liabilities & Shareholders Equity | $46.75M | $51.59M | $51.59M |
YoY Change | -9.38% | -9.95% |
Cashflow Statement
Concept | 2011 | 2010 Q4 | 2010 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | |||
YoY Change | |||
Depreciation, Depletion And Amortization | $4.000K | $5.000K | |
YoY Change | -20.0% | 66.67% | |
Cash From Operating Activities | -$1.050M | -$770.0K | |
YoY Change | 36.36% | 250.0% | |
INVESTING ACTIVITIES | |||
Capital Expenditures | $0.00 | $0.00 | |
YoY Change | -100.0% | ||
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $10.90M | $10.77M | |
YoY Change | 1.21% | 24.8% | |
Cash From Investing Activities | $10.90M | $10.77M | |
YoY Change | 1.21% | 24.8% | |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | -9.950M | -11.00M | |
YoY Change | -9.55% | 111.95% | |
NET CHANGE | |||
Cash From Operating Activities | -1.050M | -770.0K | |
Cash From Investing Activities | 10.90M | 10.77M | |
Cash From Financing Activities | -9.950M | -11.00M | |
Net Change In Cash | -100.0K | -1.000M | |
YoY Change | -90.0% | -131.06% | |
FREE CASH FLOW | |||
Cash From Operating Activities | -$1.050M | -$770.0K | |
Capital Expenditures | $0.00 | $0.00 | |
Free Cash Flow | -$1.050M | -$770.0K | |
YoY Change | 36.36% | 229.06% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2010Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
51590000 | USD |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
187000 | USD | |
CY2010 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
58114000 | USD |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
18300000 | USD | |
CY2009 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
75898000 | USD |
CY2009 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
0.32 | |
CY2009 | us-gaap |
Weighted Average Limited Partnership Units Outstanding
WeightedAverageLimitedPartnershipUnitsOutstanding
|
15458987 | shares |
CY2009 | us-gaap |
Net Income Loss Allocated To Limited Partners
NetIncomeLossAllocatedToLimitedPartners
|
4953000 | USD |
CY2009 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
44000 | USD |
CY2009 | us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
67000 | USD |
CY2009 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
4930000 | USD |
CY2009 | us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
6103000 | USD |
CY2009 | us-gaap |
Revenues
Revenues
|
75806000 | USD |
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
0.13 | ||
us-gaap |
Weighted Average Limited Partnership Units Outstanding
WeightedAverageLimitedPartnershipUnitsOutstanding
|
15458987 | shares | |
us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
17000 | USD | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
2006000 | USD | |
us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
2200000 | USD | |
us-gaap |
Revenues
Revenues
|
18293000 | USD | |
CY2010 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
0.32 | |
CY2010 | us-gaap |
Weighted Average Limited Partnership Units Outstanding
WeightedAverageLimitedPartnershipUnitsOutstanding
|
15474734 | shares |
CY2010 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
5009000 | USD |
CY2010 | us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
27000 | USD |
CY2010 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
4982000 | USD |
CY2010 | us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
5900000 | USD |
CY2010 | us-gaap |
Revenues
Revenues
|
58015000 | USD |
CY2011 | us-gaap |
Net Income Loss Allocated To Limited Partners
NetIncomeLossAllocatedToLimitedPartners
|
5338000 | USD |
CY2011 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
5338000 | USD |
CY2010 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
819000 | USD |
CY2009 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
1081000 | USD |
CY2010Q4 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
1000 | USD |
CY2010Q4 | us-gaap |
Assets Current
AssetsCurrent
|
2511000 | USD |
CY2011Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
3000 | USD |
CY2010Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
7000 | USD |
CY2010Q4 | us-gaap |
Equity Method Investments
EquityMethodInvestments
|
49072000 | USD |
CY2011Q4 | us-gaap |
Assets
Assets
|
46751000 | USD |
CY2010Q4 | us-gaap |
Assets
Assets
|
51590000 | USD |
CY2010Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
54000 | USD |
CY2010Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
205000 | USD |
CY2011Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
27000 | USD |
CY2010Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
259000 | USD |
CY2010Q4 | us-gaap |
Liabilities Noncurrent
LiabilitiesNoncurrent
|
144000 | USD |
CY2010Q4 | us-gaap |
Partners Capital
PartnersCapital
|
51331000 | USD |
CY2010Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-144000 | USD |
CY2011Q4 | us-gaap |
Partners Capital Including Portion Attributable To Noncontrolling Interest
PartnersCapitalIncludingPortionAttributableToNoncontrollingInterest
|
46576000 | USD |
CY2010Q4 | us-gaap |
Partners Capital Including Portion Attributable To Noncontrolling Interest
PartnersCapitalIncludingPortionAttributableToNoncontrollingInterest
|
51187000 | USD |
CY2011Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
46751000 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
2023000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
8626000 | USD | |
CY2010Q4 | us-gaap |
Limited Partners Capital Account Units Authorized
LimitedPartnersCapitalAccountUnitsAuthorized
|
60000000 | shares |
CY2009 | us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
-6347000 | USD |
CY2011 | us-gaap |
Net Cash Provided By Used In Continuing Operations
NetCashProvidedByUsedInContinuingOperations
|
-92000 | USD |
CY2010Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
2295000 | USD |
CY2010Q4 | us-gaap |
Short Term Investments
ShortTermInvestments
|
215000 | USD |
CY2009 | us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
7610000 | USD |
CY2010 | us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
10773000 | USD |
CY2009 | ggrou |
Income Loss From Equity Method Investments Cash Flow Effect
IncomeLossFromEquityMethodInvestmentsCashFlowEffect
|
6103000 | USD |
ggrou |
Income Loss From Equity Method Investments Cash Flow Effect
IncomeLossFromEquityMethodInvestmentsCashFlowEffect
|
2200000 | USD | |
CY2010 | ggrou |
Income Loss From Equity Method Investments Cash Flow Effect
IncomeLossFromEquityMethodInvestmentsCashFlowEffect
|
5900000 | USD |
CY2009 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
3000 | USD |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
2000 | USD | |
CY2010 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
5000 | USD |
CY2009 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
87000 | USD |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-347000 | USD | |
CY2010 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-22000 | USD |
CY2010 | us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
1000 | USD |
CY2009 | us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
17000 | USD |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-395000 | USD | |
CY2010 | us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
52000 | USD |
CY2009 | us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
35000 | USD |
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
3000 | USD | |
CY2010 | us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
40000 | USD |
CY2009 | us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
-1184000 | USD |
us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
-220000 | USD | |
CY2010 | us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
-773000 | USD |
us-gaap |
Payments To Acquire Held To Maturity Securities
PaymentsToAcquireHeldToMaturitySecurities
|
1572000 | USD | |
CY2011Q4 | us-gaap |
Limited Partners Capital Account Units Outstanding
LimitedPartnersCapitalAccountUnitsOutstanding
|
15490480 | shares |
CY2010Q4 | us-gaap |
Limited Partners Capital Account Units Outstanding
LimitedPartnersCapitalAccountUnitsOutstanding
|
15490480 | shares |
CY2010Q4 | us-gaap |
Limited Partners Capital Account Units Issued
LimitedPartnersCapitalAccountUnitsIssued
|
15490480 | shares |
CY2011Q4 | us-gaap |
Limited Partners Capital Account Units Authorized
LimitedPartnersCapitalAccountUnitsAuthorized
|
60000000 | shares |
CY2011Q4 | us-gaap |
Limited Partners Capital Account Units Issued
LimitedPartnersCapitalAccountUnitsIssued
|
15490480 | shares |
CY2009 | us-gaap |
Equity Method Investment Dividends Or Distributions
EquityMethodInvestmentDividendsOrDistributions
|
10992000 | USD |
us-gaap |
Equity Method Investment Dividends Or Distributions
EquityMethodInvestmentDividendsOrDistributions
|
3504000 | USD | |
CY2010 | us-gaap |
Equity Method Investment Dividends Or Distributions
EquityMethodInvestmentDividendsOrDistributions
|
10674000 | USD |
CY2009 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
14000 | USD |
CY2009 | us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
3000 | USD |
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
245000 | USD | |
CY2009 | us-gaap |
Distribution Made To Member Or Limited Partner Cash Distributions Paid
DistributionMadeToMemberOrLimitedPartnerCashDistributionsPaid
|
6344000 | USD |
us-gaap |
Distribution Made To Member Or Limited Partner Cash Distributions Paid
DistributionMadeToMemberOrLimitedPartnerCashDistributionsPaid
|
4947000 | USD | |
CY2010 | us-gaap |
Distribution Made To Member Or Limited Partner Cash Distributions Paid
DistributionMadeToMemberOrLimitedPartnerCashDistributionsPaid
|
10998000 | USD |
us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
-5192000 | USD | |
CY2010 | us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
-10998000 | USD |
CY2009 | us-gaap |
Net Cash Provided By Used In Continuing Operations
NetCashProvidedByUsedInContinuingOperations
|
79000 | USD |
us-gaap |
Net Cash Provided By Used In Continuing Operations
NetCashProvidedByUsedInContinuingOperations
|
3214000 | USD | |
CY2010 | us-gaap |
Net Cash Provided By Used In Continuing Operations
NetCashProvidedByUsedInContinuingOperations
|
-998000 | USD |
CY2009Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
79000 | USD |
CY2009Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
3293000 | USD |
CY2009 | us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
44000 | USD |
CY2011 | us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
-9945000 | USD |
CY2011 | us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
10900000 | USD |
CY2011 | us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
-1047000 | USD |